[DKLS] QoQ Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[DKLS] DKLS INDUSTRIES BHD
Announcement Date
25-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 138.45%
YoY- -41.82%
Quarter Report
Latest QR
Upcoming QR
DKLS's Result
DKLS's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 44,671 215,738 158,077 104,500 48,904 217,607 164,663 -58.05%
PBT 2,046 12,127 10,298 6,956 2,895 24,990 18,109 -76.59%
Tax -623 -3,888 -2,935 -2,082 -851 -8,695 -5,389 -76.23%
NP 1,423 8,239 7,363 4,874 2,044 16,295 12,720 -76.75%
-
NP to SH 1,423 8,239 7,363 4,874 2,044 16,295 12,720 -76.75%
-
Tax Rate 30.45% 32.06% 28.50% 29.93% 29.40% 34.79% 29.76% -
Total Cost 43,248 207,499 150,714 99,626 46,860 201,312 151,943 -56.69%
-
Net Worth 174,852 163,853 160,741 158,448 151,005 148,080 144,767 13.40%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 3,504 - - - - - -
Div Payout % - 42.54% - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 174,852 163,853 160,741 158,448 151,005 148,080 144,767 13.40%
NOSH 93,006 87,622 86,420 86,113 83,428 81,362 81,329 9.34%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 3.19% 3.82% 4.66% 4.66% 4.18% 7.49% 7.72% -
ROE 0.81% 5.03% 4.58% 3.08% 1.35% 11.00% 8.79% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 48.03 246.21 182.92 121.35 58.62 267.45 202.46 -61.64%
EPS 1.53 9.41 8.52 5.66 2.45 20.03 15.64 -78.73%
DPS 0.00 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.88 1.87 1.86 1.84 1.81 1.82 1.78 3.70%
Adjusted Per Share Value based on latest NOSH - 88,406
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 48.19 232.73 170.53 112.73 52.76 234.74 177.63 -58.05%
EPS 1.54 8.89 7.94 5.26 2.20 17.58 13.72 -76.70%
DPS 0.00 3.78 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8862 1.7676 1.734 1.7093 1.629 1.5974 1.5617 13.39%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.48 1.42 1.59 1.46 1.40 1.57 1.70 -
P/RPS 3.08 0.58 0.87 1.20 2.39 0.59 0.84 137.59%
P/EPS 96.73 15.10 18.66 25.80 57.14 7.84 10.87 328.85%
EY 1.03 6.62 5.36 3.88 1.75 12.76 9.20 -76.73%
DY 0.00 2.82 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.76 0.85 0.79 0.77 0.86 0.96 -12.17%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 24/05/04 25/02/04 18/11/03 25/08/03 13/05/03 25/02/03 25/11/02 -
Price 1.25 1.53 1.53 1.76 1.38 1.50 1.68 -
P/RPS 2.60 0.62 0.84 1.45 2.35 0.56 0.83 113.94%
P/EPS 81.70 16.27 17.96 31.10 56.33 7.49 10.74 286.31%
EY 1.22 6.15 5.57 3.22 1.78 13.35 9.31 -74.16%
DY 0.00 2.61 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.82 0.82 0.96 0.76 0.82 0.94 -20.98%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment